Financhill
Sell
48

PROP Quote, Financials, Valuation and Earnings

Last price:
$1.84
Seasonality move :
10%
Day range:
$1.76 - $1.84
52-week range:
$1.64 - $10.58
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.81x
P/B ratio:
1.06x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
-78.11%
Market cap:
$108M
Revenue:
$7.9M
EPS (TTM):
-$4.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $412.3K $369.8K $517.6K -- $7.9M
Revenue Growth (YoY) -96.1% -10.31% 39.97% -100% --
 
Cost of Revenues $230.5K $394.3K $1.7M -- $3.9M
Gross Profit $181.8K -$24.5K -$1.2M -- $4.1M
Gross Profit Margin 44.09% -6.63% -234.14% -- 51.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2M $5.8M $3.6M $16.3M $30.6M
Other Inc / (Exp) $10K $123.8K -- -$45.6M -$12.8M
Operating Expenses $2.5M $18.1M $6.3M $16.5M $30.6M
Operating Income -$2.3M -$18.2M -$7.5M -$16.5M -$26.5M
 
Net Interest Expenses $637K $1.2M $613.8K $122K $1.1M
EBT. Incl. Unusual Items -$2.9M -$19.2M -$13.4M -$62M -$39.9M
Earnings of Discontinued Ops. $961.3K $1.9M -$17.7K -$17.1M -$1M
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M -$17.3M -$13.4M -$62M -$39.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.9M -$19.2M -$13.4M -$62M -$39.9M
 
Basic EPS (Cont. Ops) -$16.51 -$117.14 -$33.81 -$16.51 -$2.65
Diluted EPS (Cont. Ops) -$16.51 -$117.14 -$33.81 -$16.51 -$2.65
Weighted Average Basic Share $122.7K $166.4K $407.7K $4.8M $15.5M
Weighted Average Diluted Share $122.7K $166.4K $407.7K $4.8M $15.5M
 
EBITDA -$2.3M -$18M -$6.8M -$16.5M -$26.1M
EBIT -$2.3M -$18.2M -$7.5M -$16.5M -$26.5M
 
Revenue (Reported) $412.3K $369.8K $517.6K -- $7.9M
Operating Income (Reported) -$2.3M -$18.2M -$7.5M -$16.5M -$26.5M
Operating Income (Adjusted) -$2.3M -$18.2M -$7.5M -$16.5M -$26.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $77.7M
Revenue Growth (YoY) -100% -- -- -- --
 
Cost of Revenues $19K -- -- $700 $33.7M
Gross Profit -$19K -- -- -$700 $44M
Gross Profit Margin -- -- -- -- 56.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5M $276.8K $6.3M $8.8M $12.3M
Other Inc / (Exp) -- -- -$27.9M -$3M --
Operating Expenses $1.9M $276.8K $6.3M $8.8M $16.9M
Operating Income -$2M -$276.8K -$6.3M -$8.8M $27M
 
Net Interest Expenses $294.5K -- $67.7K -- $9M
EBT. Incl. Unusual Items -$2.2M -$276.8K -$34.2M -$11.4M $1.3M
Earnings of Discontinued Ops. $1.6M -- -$177.4K -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$602.1K $4.8M -$34.2M -$11.4M $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.2M -$276.8K -$34.2M -$11.4M $1.3M
 
Basic EPS (Cont. Ops) -$13.51 -$0.64 -$5.24 -$0.68 -$0.44
Diluted EPS (Cont. Ops) -$13.51 -$0.64 -$5.24 -$0.68 -$0.44
Weighted Average Basic Share $196.3K $430.4K $6.6M $16.8M $50.6M
Weighted Average Diluted Share $196.3K $430.4K $6.6M $16.8M $50.6M
 
EBITDA -$1.9M -$276.8K -$6.3M -$8.8M $43.2M
EBIT -$2M -$276.8K -$6.3M -$8.8M $27M
 
Revenue (Reported) -- -- -- -- $77.7M
Operating Income (Reported) -$2M -$276.8K -$6.3M -$8.8M $27M
Operating Income (Adjusted) -$2M -$276.8K -$6.3M -$8.8M $27M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $671K $879.5K -- -- $167.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $522.8K $1.5M $164.5K $700 $68.7M
Gross Profit $148.2K -$606.1K -$164.5K -$700 $98.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1M $4M $10M $31.9M $39.9M
Other Inc / (Exp) -- -$39.6K -$29.4M -$19.3M --
Operating Expenses $6.7M $16.3M $10.2M $32.7M $52M
Operating Income -$6.6M -$16.9M -$10.3M -$32.7M $46.7M
 
Net Interest Expenses $940.5K $801.9K $270.4K $10.5K $20.7M
EBT. Incl. Unusual Items -$7.5M -$17.6M -$45.1M -$51.3M $22.4M
Earnings of Discontinued Ops. $2M -$139.6K -$17M -$1.1M -$300
Income Tax Expense -- -- -- -- --
Net Income to Company -$5.5M -$12.7M -$51.7M -$51.3M $22.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.5M -$17.6M -$45.1M -$51.3M $19.8M
 
Basic EPS (Cont. Ops) -$53.47 -$58.74 -$26.13 -$4.68 -$3.41
Diluted EPS (Cont. Ops) -$53.47 -$58.74 -$26.13 -$4.68 -$4.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.5M -$16.5M -$10.2M -$32.7M $77.6M
EBIT -$6.6M -$16.9M -$10.3M -$32.7M $46.7M
 
Revenue (Reported) $671K $879.5K -- -- $167.4M
Operating Income (Reported) -$6.6M -$16.9M -$10.3M -$32.7M $46.7M
Operating Income (Adjusted) -$6.6M -$16.9M -$10.3M -$32.7M $46.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.7K $509.7K -- -- $159.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $106.6K $1.1M -- $700 $65.4M
Gross Profit $66.1K -$606.1K -- -$700 $94.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.7M $2M $9.2M $24.9M $34.3M
Other Inc / (Exp) -- -$39.6K -$29.4M -$3M -$3.1M
Operating Expenses $6.2M $4.4M $9.2M $25.4M $46.3M
Operating Income -$6.1M -$5M -$9.2M -$25.4M $47.7M
 
Net Interest Expenses $764K $390.7K $111.4K -- $19.5M
EBT. Incl. Unusual Items -$6.9M -$5.4M -$38.6M -$27.9M $34.4M
Earnings of Discontinued Ops. $2M -$17.7K -$17M -$1M --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.9M -$309.5K -$38.6M -$27.9M $34.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.9M -$5.4M -$38.6M -$27.9M $31.7M
 
Basic EPS (Cont. Ops) -$48.82 -$15.31 -$10.78 -$2.29 -$2.89
Diluted EPS (Cont. Ops) -$48.82 -$15.31 -$10.78 -$2.29 -$3.75
Weighted Average Basic Share $445.6K $1.2M $10.9M $38.8M $121.5M
Weighted Average Diluted Share $445.6K $1.2M $10.9M $38.8M $275.8M
 
EBITDA -$6.1M -$4.6M -$9.2M -$25.4M $78.2M
EBIT -$6.1M -$5M -$9.2M -$25.4M $47.7M
 
Revenue (Reported) $172.7K $509.7K -- -- $159.4M
Operating Income (Reported) -$6.1M -$5M -$9.2M -$25.4M $47.7M
Operating Income (Adjusted) -$6.1M -$5M -$9.2M -$25.4M $47.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9M $2.8M $246.4K $13M $5.2M
Short Term Investments -- $302.7K -- -- --
Accounts Receivable, Net $33.5K $400 -- -- $3.5M
Inventory -- $18.7K -- -- --
Prepaid Expenses $53.3K $107.7K $40.7K $164.4K --
Other Current Assets -- -- -- $171K $317K
Total Current Assets $2.2M $10.8M $5.1M $13.5M $18.3M
 
Property Plant And Equipment $253.9K $2.4M $1.6M $28.9M $136.3M
Long-Term Investments -- -- -- -- $168K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $180.7K -- -- $3.2M $1.8M
Total Assets $2.7M $13.2M $6.8M $45.8M $157.4M
 
Accounts Payable $599.5K $801.7K $3.2M $2.3M $36.2M
Accrued Expenses $1.6M $2.2M $2.2M $201K $748K
Current Portion Of Long-Term Debt $2.5M $2.5M -- -- $12.6M
Current Portion Of Capital Lease Obligations $108.7K $34K -- $42K $323K
Other Current Liabilities $2.2M $472K -- -- $2.4M
Total Current Liabilities $7.1M $6M $13.2M $5.4M $63M
 
Long-Term Debt $2.4M $3M $149.9K $94K $38.6M
Capital Leases -- -- -- -- --
Total Liabilities $9.5M $9M $13.3M $5.6M $104.6M
 
Common Stock $400 $800 $1.2K $98K $230K
Other Common Equity Adj -- -- -- -- --
Common Equity -$6.8M $4.2M -$6.5M $40.2M $52.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$12.5K -- -- -- --
Total Equity -$6.8M $4.2M -$6.5M $40.2M $52.8M
 
Total Liabilities and Equity $2.7M $13.2M $6.8M $45.8M $157.4M
Cash and Short Terms $1.9M $2.8M $246.4K $13M $5.2M
Total Debt $4.9M $5.5M $5.1M $94K $38.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.9M $451.2K $7.2M $40.1M $10.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6K -- $97.3K $507.7K $48.7M
Inventory $133K -- -- -- $4.9M
Prepaid Expenses $200.8K $158K $271.8K -- --
Other Current Assets -- -- -- $267.4K --
Total Current Assets $4.2M $5.3M $7.6M $40.8M $121M
 
Property Plant And Equipment $1.3M $7M $32.5M $43.2M $798.7M
Long-Term Investments -- $225K -- $239.2K $6.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $27.8K --
Total Assets $5.5M $12.7M $40.1M $107.2M $939.8M
 
Accounts Payable $3.1M $2.9M $2.3M $9.2M $41.1M
Accrued Expenses -- $2.8M $3M $7.4M --
Current Portion Of Long-Term Debt $2.5M $3.9M $4.9M $14.3M --
Current Portion Of Capital Lease Obligations $32.3K -- -- $177.7K --
Other Current Liabilities -- $485.7K -- $2.8M --
Total Current Liabilities $5.6M $10.1M $11.6M $45M $145M
 
Long-Term Debt $2.9M $2.6M -- $875.1K $578.4M
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $12.8M $62.3M $45.9M $838M
 
Common Stock $600 $1.2K $70.7K $229.2K $540K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity $814K -- $20M -- --
Minority Interest, Total -$12.5K -- -- -- --
Total Equity -$3M -$100.5K -$22.2M $61.3M $101.8M
 
Total Liabilities and Equity $5.5M $12.7M $40.1M $107.2M $939.8M
Cash and Short Terms $3.9M $451.2K $7.2M $40.1M $10.6M
Total Debt $5.4M $5.1M $2.4M $875.1K $578.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.9M -$17.3M -$13.4M -$62M -$39.9M
Depreciation & Amoritzation $24.2K $117.9K $650.3K -- $433K
Stock-Based Compensation $407.9K $12.6M $2.9M $2.9M $8.4M
Change in Accounts Receivable -$33.3K $33K -$89.6K -- -$12.3M
Change in Inventories -$220.6K -$18.7K $18.7K -- --
Cash From Operations -$1.1M -$7M -$2.2M -$11.9M -$9.3M
 
Capital Expenditures $156.7K $2.3M $5.3M $21.4M $29M
Cash Acquisitions -- -- -- $2M $55.5M
Cash From Investing -$156.7K -$9.9M -$1.8M -$23.7M -$83.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $347.5K $197.7K -- -- $47.3M
Long-Term Debt Repaid -- -- -- -$150K -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1.1M -$5.3M
Cash From Financing $347.5K $17.8M $1.5M $48.6M $84.9M
 
Beginning Cash (CF) $1.9M $2.8M $246.4K $13M $5.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$880K $887.5K -$2.5M $13M -$7.8M
Ending Cash (CF) $1M $3.7M -$2.3M $26M -$2.7M
 
Levered Free Cash Flow -$1.2M -$9.3M -$7.5M -$33.4M -$38.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$602.1K $4.8M -$34.2M -$11.4M $1.3M
Depreciation & Amoritzation $19K -$321.3K $425.5K -- $16.1M
Stock-Based Compensation $436.5K -$2.5M $927.2K $2.4M $4.1M
Change in Accounts Receivable -$1.6K -$400 -$2.6K -- -$11.6M
Change in Inventories -- -- -- -- -$1.5M
Cash From Operations -$3.3M $1.4M -$2.9M $2.8M $57.7M
 
Capital Expenditures $1.1M -$5.3M $18.3M $5.2M $87M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1M $1.9M -$18.1M -$2.1M -$86.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3M --
Long-Term Debt Repaid -- -- -$150K -- --
Repurchase of Common Stock -- -- -- -- $24K
Other Financing Activities -- -- -$165.6K -$4.9M --
Cash From Financing $5.6M -$1.3M $19.7M $37.2M $28.6M
 
Beginning Cash (CF) $3.9M $451.2K $7.2M $40.1M $10.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2M $2M -$1.3M $37.8M -$13K
Ending Cash (CF) $5.1M $2.5M $5.9M $77.9M $10.6M
 
Levered Free Cash Flow -$4.4M $6.7M -$21.2M -$2.4M -$29.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.5M -$12.7M -$51.7M -$51.3M $22.4M
Depreciation & Amoritzation $37.2K $87.6K $1.2M -- $30.9M
Stock-Based Compensation $2.8M $9.9M $3.8M $7.8M $10.4M
Change in Accounts Receivable $4K $1.2K -$268.9K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.2M -$954K -$10.1M -$9.7M $63.7M
 
Capital Expenditures $1.1M $1.2M $26.6M $9.2M $161.8M
Cash Acquisitions -- -- -- $2M $523M
Cash From Investing -$1.1M -$8.8M -$23.4M -$16.1M -$678M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $442K
Other Financing Activities -- -- -- -- --
Cash From Financing $8M $9.9M $38M $58.6M $584.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $651.7K $122.7K $4.5M $32.8M -$29.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.3M -$2.1M -$36.7M -$18.9M -$98.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.9M -$309.5K -$38.6M -$27.9M $34.4M
Depreciation & Amoritzation $30.4K $0 $558.4K -- $30.5M
Stock-Based Compensation $2.7M $0 $927.2K $5.8M $7.8M
Change in Accounts Receivable $31.9K -$0 -$179.2K $55.3K -$54.2M
Change in Inventories -- $18.7K -- -- -$4.9M
Cash From Operations -$6M -$0 -$7.9M -$5.7M $67.4M
 
Capital Expenditures $1.1M -$100 $21.3M $9.1M $141.9M
Cash Acquisitions -- -- -- -- $467.5M
Cash From Investing -$1.1M $0 -$21.6M -$14M -$608.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $500K -- $3M $349M
Long-Term Debt Repaid -- -- -$150K -- -$3.2M
Repurchase of Common Stock -- -- -- -- $442K
Other Financing Activities -- -- -$574.6K -$4.9M -$16.8M
Cash From Financing $8M $80K $36.7M $46.7M $546.6M
 
Beginning Cash (CF) $8.1M $2.4M $15.8M $46.3M $36.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $844.8K $79.9K $7.2M $27M $5.4M
Ending Cash (CF) $8.9M $2.5M $23M $73.3M $41.7M
 
Levered Free Cash Flow -$7.1M $100 -$29.2M -$14.8M -$74.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock